[KBUNAI] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 17.48%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 68,440 56,024 51,700 44,796 59,056 69,532 201,556 -16.46%
PBT 12,136 -20,060 -17,544 -46,092 -36,620 -49,576 10,496 2.44%
Tax -72 492 -896 -24 -544 1,596 -6,280 -52.48%
NP 12,064 -19,568 -18,440 -46,116 -37,164 -47,980 4,216 19.13%
-
NP to SH 12,064 -19,568 -18,440 -46,116 -37,164 -47,976 4,216 19.13%
-
Tax Rate 0.59% - - - - - 59.83% -
Total Cost 56,376 75,592 70,140 90,912 96,220 117,512 197,340 -18.82%
-
Net Worth 853,201 821,430 853,779 887,861 535,646 569,206 716,719 2.94%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 853,201 821,430 853,779 887,861 535,646 569,206 716,719 2.94%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 2,019,782 2,032,881 2,107,999 18.27%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 17.63% -34.93% -35.67% -102.95% -62.93% -69.00% 2.09% -
ROE 1.41% -2.38% -2.16% -5.19% -6.94% -8.43% 0.59% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.18 0.97 0.89 0.78 2.92 3.42 9.56 -29.41%
EPS 0.20 -0.32 -0.32 -0.80 -1.84 -2.36 0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1422 0.1478 0.1537 0.2652 0.28 0.34 -12.96%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.18 0.97 0.89 0.78 1.02 1.20 3.49 -16.52%
EPS 0.20 -0.32 -0.32 -0.80 -0.64 -0.83 0.07 19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1422 0.1478 0.1537 0.0927 0.0985 0.1241 2.94%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.065 0.055 0.06 0.09 0.125 0.14 0.19 -
P/RPS 5.49 5.67 6.70 11.61 4.28 4.09 1.99 18.40%
P/EPS 31.12 -16.24 -18.80 -11.27 -6.79 -5.93 95.00 -16.95%
EY 3.21 -6.16 -5.32 -8.87 -14.72 -16.86 1.05 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.41 0.59 0.47 0.50 0.56 -3.93%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 25/08/15 26/08/14 30/08/13 30/08/12 24/08/11 -
Price 0.07 0.055 0.05 0.095 0.105 0.14 0.14 -
P/RPS 5.91 5.67 5.59 12.25 3.59 4.09 1.46 26.21%
P/EPS 33.52 -16.24 -15.66 -11.90 -5.71 -5.93 70.00 -11.53%
EY 2.98 -6.16 -6.38 -8.40 -17.52 -16.86 1.43 13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.34 0.62 0.40 0.50 0.41 2.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment